Flat
E14
1 bed
1 bath
Fairmont Avenue, London E14
London, England · E14
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£29,170
↗ 29%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
62%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £17,036 | £17,117 | £17,219 | £17,324 | £17,442 | £86,138 |
| Profit Before Tax | £6,364 | £6,634 | £7,125 | £7,629 | £8,260 | £36,013 |
| Profit After Tax | £5,155 | £5,373 | £5,772 | £6,180 | £6,691 | £29,170 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £5,158 | £5,377 | £12,172 | £17,604 | £21,893 | £62,203 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 18% | 22% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change